[CYBERE] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -29.65%
YoY- 49.95%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 23,488 25,224 25,968 24,555 29,445 29,092 30,256 -15.49%
PBT -17,818 -15,510 -12,152 -20,098 -15,729 -19,066 -13,956 17.63%
Tax -25 -36 -44 -1,871 -1,276 -30 -44 -31.32%
NP -17,844 -15,546 -12,196 -21,969 -17,005 -19,096 -14,000 17.50%
-
NP to SH -17,844 -15,546 -12,192 -21,738 -16,766 -18,868 -13,712 19.13%
-
Tax Rate - - - - - - - -
Total Cost 41,332 40,770 38,164 46,524 46,450 48,188 44,256 -4.44%
-
Net Worth 143,466 135,182 142,992 142,914 165,658 187,928 192,118 -17.64%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 250 37,585 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 143,466 135,182 142,992 142,914 165,658 187,928 192,118 -17.64%
NOSH 409,905 375,507 376,296 376,089 376,496 375,856 376,703 5.77%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -75.97% -61.63% -46.97% -89.47% -57.75% -65.64% -46.27% -
ROE -12.44% -11.50% -8.53% -15.21% -10.12% -10.04% -7.14% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.73 6.72 6.90 6.53 7.82 7.74 8.03 -20.09%
EPS -4.75 -4.14 -3.24 -5.78 -4.45 -5.02 -3.64 19.35%
DPS 0.00 0.00 0.00 0.00 0.07 10.00 0.00 -
NAPS 0.35 0.36 0.38 0.38 0.44 0.50 0.51 -22.14%
Adjusted Per Share Value based on latest NOSH - 375,532
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.99 15.02 15.47 14.62 17.54 17.33 18.02 -15.48%
EPS -10.63 -9.26 -7.26 -12.95 -9.99 -11.24 -8.17 19.12%
DPS 0.00 0.00 0.00 0.00 0.15 22.39 0.00 -
NAPS 0.8545 0.8051 0.8516 0.8512 0.9866 1.1193 1.1442 -17.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.23 0.25 0.29 0.35 0.46 0.565 0.605 -
P/RPS 4.01 3.72 4.20 5.36 5.88 7.30 7.53 -34.22%
P/EPS -5.28 -6.04 -8.95 -6.06 -10.33 -11.25 -16.62 -53.34%
EY -18.93 -16.56 -11.17 -16.51 -9.68 -8.88 -6.02 114.18%
DY 0.00 0.00 0.00 0.00 0.14 17.70 0.00 -
P/NAPS 0.66 0.69 0.76 0.92 1.05 1.13 1.19 -32.42%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 19/08/16 10/05/16 26/02/16 27/11/15 17/08/15 15/05/15 -
Price 0.21 0.245 0.285 0.30 0.385 0.40 0.665 -
P/RPS 3.66 3.65 4.13 4.59 4.92 5.17 8.28 -41.88%
P/EPS -4.82 -5.92 -8.80 -5.19 -8.65 -7.97 -18.27 -58.76%
EY -20.73 -16.90 -11.37 -19.27 -11.57 -12.55 -5.47 142.48%
DY 0.00 0.00 0.00 0.00 0.17 25.00 0.00 -
P/NAPS 0.60 0.68 0.75 0.79 0.88 0.80 1.30 -40.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment